| Revenue | DKK 1,3M | +10% |
| EBITDA | DKK 25K | +481% |
| Net profit | DKK 24K | +355% |
| Total assets | DKK 689K | -9% |
| Equity | DKK 452K | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.935 | 2.200 | 1.937 | 1.957 | 1.780 | 1.764 | 1.614 | 1.659 | 1.680 | 1.500 | 1.520 | 1.547 | 1.212 | 1.329 |
| Staff expenses | -0 | -0 | -1.394 | -1.403 | -1.382 | -1.016 | -1.374 | -1.236 | -1.247 | -1.237 | -1.265 | -1.182 | -1.208 | -1.303 |
| EBITDA | 69 | 303 | 90 | 224 | -4 | 357 | -103 | 57 | 59 | -87 | 88 | 84 | 4 | 25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 69 | 303 | 90 | 224 | -4 | 357 | -103 | 57 | 59 | -87 | 88 | 84 | 4 | 25 |
| Net financials | 9 | 0 | 0 | -3 | -3 | -3 | 0 | -0 | -0 | -3 | -5 | -1 | -13 | 6 |
| Profit before tax | 79 | 303 | 90 | 222 | -7 | 355 | -103 | 57 | 59 | -90 | 84 | 83 | -8 | 32 |
| Tax | 24 | 79 | 26 | 49 | 1 | 81 | -13 | 6 | 14 | -11 | 12 | 19 | 1 | 7 |
| Net profit | 55 | 224 | 64 | 172 | -7 | 274 | -89 | 50 | 45 | -79 | 72 | 64 | -10 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 739 | 857 | 1.037 | 1.295 | 1.019 | 1.189 | 1.069 | 922 | 1.028 | 885 | 838 | 854 | 754 | 689 |
| Equity | 380 | 469 | 423 | 545 | 488 | 711 | 622 | 619 | 611 | 476 | 492 | 498 | 489 | 452 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 359 | 388 | 614 | 745 | 526 | 465 | 447 | 296 | 406 | 409 | 341 | 356 | 266 | 236 |
| Total debt | 359 | 388 | 614 | 745 | 526 | 465 | 447 | 296 | 406 | 409 | 341 | 356 | 266 | 236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1992 | — | — |
PN Management | Management | 1992 | — | — |
PE Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Peter Nørregaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |